[KSL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 69.32%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 187,794 200,888 214,144 186,179 187,113 171,436 182,612 1.88%
PBT 88,157 93,096 88,900 115,246 74,432 72,958 91,052 -2.12%
Tax -23,418 -27,134 -24,624 -23,858 -20,458 -19,226 -23,140 0.79%
NP 64,738 65,962 64,276 91,388 53,973 53,732 67,912 -3.13%
-
NP to SH 64,738 65,962 64,276 91,388 53,973 53,732 67,912 -3.13%
-
Tax Rate 26.56% 29.15% 27.70% 20.70% 27.49% 26.35% 25.41% -
Total Cost 123,056 134,926 149,868 94,791 133,140 117,704 114,700 4.79%
-
Net Worth 787,771 779,550 739,972 730,782 678,180 678,682 669,257 11.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 17,566 - - - -
Div Payout % - - - 19.22% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 787,771 779,550 739,972 730,782 678,180 678,682 669,257 11.47%
NOSH 378,736 374,784 362,731 351,337 351,388 351,649 352,240 4.94%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.47% 32.84% 30.02% 49.09% 28.85% 31.34% 37.19% -
ROE 8.22% 8.46% 8.69% 12.51% 7.96% 7.92% 10.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.58 53.60 59.04 52.99 53.25 48.75 51.84 -2.92%
EPS 17.09 17.60 17.72 26.01 15.36 15.28 19.28 -7.71%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.04 2.08 1.93 1.93 1.90 6.21%
Adjusted Per Share Value based on latest NOSH - 351,292
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.10 19.36 20.64 17.94 18.03 16.52 17.60 1.88%
EPS 6.24 6.36 6.20 8.81 5.20 5.18 6.55 -3.17%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.7593 0.7514 0.7132 0.7044 0.6537 0.6541 0.6451 11.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.62 1.39 1.48 1.19 1.03 1.06 0.60 -
P/RPS 3.27 2.59 2.51 2.25 1.93 2.17 1.16 99.42%
P/EPS 9.48 7.90 8.35 4.57 6.71 6.94 3.11 110.08%
EY 10.55 12.66 11.97 21.86 14.91 14.42 32.13 -52.37%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.73 0.57 0.53 0.55 0.32 81.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.52 1.54 1.22 1.27 1.20 1.08 0.87 -
P/RPS 3.07 2.87 2.07 2.40 2.25 2.22 1.68 49.41%
P/EPS 8.89 8.75 6.88 4.88 7.81 7.07 4.51 57.14%
EY 11.25 11.43 14.52 20.48 12.80 14.15 22.16 -36.33%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.60 0.61 0.62 0.56 0.46 36.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment